Every figure this model derived for TSEM, the value it took, and
the element in the company's own XBRL it was read from — so any of it can be checked
against the filing rather than taken on trust.
As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it
was read from, so it can be checked against the filing itself.
Figure
Value
XBRL tag
As at
capex
444,425,000
PaymentsToAcquirePropertyPlantAndEquipment
2025-12-31
cash
1,151,910,000
CashAndCashEquivalentsAtCarryingValue
2025-12-31
current assets
1,709,622,000
AssetsCurrent
2025-12-31
current liabilities
263,747,000
LiabilitiesCurrent
2025-12-31
equity
2,919,287,000
StockholdersEquity
2025-12-31
interest expense
3,658,000
InterestExpense
2025-12-31
ocf
395,482,000
NetCashProvidedByUsedInOperatingActivities
2025-12-31
revenue
1,566,104,000
Revenues
2025-12-31
sbc
37,768,000
AllocatedShareBasedCompensationExpense
2025-12-31
The ratios
The figures themselves rather than their scores — what somebody looking up
TSEM on one particular measure came for.
Ratio
Value
cash operating margin
34.16
current ratio
7.18
current ratio reported
6.48
deferred revenue growth
18.13
dilution pct
1.12
ebit cagr
3.92
ebit yoy
1.49
fcf margin
-3.13
growth cv
2.31
interest cover
53.08
operating margin
12.4
owner earnings margin
-5.54
revenue growth
9.05
revenue growth per share
7.85
roic
7.97
rule of 40
21.45
sbc pct revenue
2.41
What to be careful about
What this model itself distrusts about TSEM's figures. Written by the
derivation as it ran, not added afterwards.
revenue is annual, not TTM
operating income is annual, not TTM
no market cap; set `market_cap` in overrides.yaml
share count is from 2025-12-31 (242 days old, dei cover page); a stock split since then would make the market cap wrong. Set `market_cap` in overrides.yaml to be sure.
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions